[AXIATA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AXIATA] AXIATA GROUP BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 123.03%
YoY- 1342.17%
Quarter Report
Latest QR
Upcoming QR
AXIATA's Result
AXIATA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 15,620,674 15,471,945 15,333,508 15,250,740 13,312,187 12,741,645 12,250,976 17.53%
PBT 3,205,738 4,310,017 4,376,776 4,869,644 2,666,221 2,451,412 2,139,664 30.83%
Tax -1,089,158 -1,140,234 -1,112,436 -1,043,012 -910,313 -913,334 -896,162 13.84%
NP 2,116,580 3,169,782 3,264,340 3,826,632 1,755,908 1,538,077 1,243,502 42.42%
-
NP to SH 1,770,379 2,849,892 2,996,586 3,685,900 1,652,682 1,459,198 1,181,464 30.85%
-
Tax Rate 33.98% 26.46% 25.42% 21.42% 34.14% 37.26% 41.88% -
Total Cost 13,504,094 12,302,162 12,069,168 11,424,108 11,556,279 11,203,568 11,007,474 14.55%
-
Net Worth 18,715,435 19,493,261 18,562,185 18,345,730 16,151,211 15,175,665 13,193,014 26.17%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 843,037 - - - - - - -
Div Payout % 47.62% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 18,715,435 19,493,261 18,562,185 18,345,730 16,151,211 15,175,665 13,193,014 26.17%
NOSH 8,430,376 8,549,676 8,323,850 8,377,045 7,512,190 7,295,993 6,563,688 18.10%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 13.55% 20.49% 21.29% 25.09% 13.19% 12.07% 10.15% -
ROE 9.46% 14.62% 16.14% 20.09% 10.23% 9.62% 8.96% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 185.29 180.97 184.21 182.05 177.21 174.64 186.65 -0.48%
EPS 21.00 33.33 36.00 44.00 22.00 20.00 18.00 10.79%
DPS 10.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.22 2.28 2.23 2.19 2.15 2.08 2.01 6.82%
Adjusted Per Share Value based on latest NOSH - 8,377,045
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 170.11 168.49 166.98 166.08 144.97 138.76 133.41 17.53%
EPS 19.28 31.04 32.63 40.14 18.00 15.89 12.87 30.82%
DPS 9.18 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0381 2.1228 2.0214 1.9978 1.7589 1.6526 1.4367 26.17%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 4.75 4.38 3.92 3.85 3.05 3.10 2.37 -
P/RPS 2.56 2.42 2.13 2.11 1.72 1.78 1.27 59.36%
P/EPS 22.62 13.14 10.89 8.75 13.86 15.50 13.17 43.27%
EY 4.42 7.61 9.18 11.43 7.21 6.45 7.59 -30.19%
DY 2.11 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.14 1.92 1.76 1.76 1.42 1.49 1.18 48.55%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 24/11/10 25/08/10 27/05/10 24/02/10 30/11/09 27/08/09 -
Price 4.95 4.49 4.42 3.69 3.50 3.08 3.11 -
P/RPS 2.67 2.48 2.40 2.03 1.98 1.76 1.67 36.61%
P/EPS 23.57 13.47 12.28 8.39 15.91 15.40 17.28 22.92%
EY 4.24 7.42 8.14 11.92 6.29 6.49 5.79 -18.70%
DY 2.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.23 1.97 1.98 1.68 1.63 1.48 1.55 27.35%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment